{ "ticker": { "uuid": "35b69f7e-4b6c-4b3a-be69-bed02b38a13b", "symbol": "ADW-A", "name": "Andrew Peller Limited", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Consumer Defensive", "industry": "Beverages - Wineries & Distilleries", "page_url": "https://sharemaestro.com/factors/ticker/35b69f7e-4b6c-4b3a-be69-bed02b38a13b/", "api_url": "https://sharemaestro.com/factors/api/tickers/35b69f7e-4b6c-4b3a-be69-bed02b38a13b/" }, "ticker_metadata": { "id": 35011, "uuid": "35b69f7e-4b6c-4b3a-be69-bed02b38a13b", "symbol": "ADW-A", "name": "Andrew Peller Limited", "asset_type": "equity", "market_cap": 248451376, "stock_exchange_id": 42, "industry": "Beverages - Wineries & Distilleries", "sector": "Consumer Defensive", "description": "Andrew Peller Limited produces and markets wines and craft beverage alcohol products in Canada. The company offers wines under the Peller Estates, Trius, Thirty Bench, Wayne Gretzky, Sandhill, Red Rooster, Black Hills Estate Winery, Tinhorn Creek Vineyards, Gray Monk Estate Winery, Raven Conspiracy, and Conviction brands; Peller Family Vineyards, Copper Moon, Black Cellar, Vivo, Honest Lot, and XOXO brands; and Hochtaler, Domaine D'Or, Schloss Laderheim, Royal, and Sommet brands. It also produces craft ciders under the No Boats on Sunday brand; and various spirits and cream whisky products under the Wayne Gretzky No. 99 brand. In addition, the company produces and markets personal winemaking products under the Winexpert, Vine Co., Apres, Limited Edition, Passport Series, On the House, Wild Grapes, Island Mist, and Niagara Mist brands. Further, it owns and operates independent retail locations in Ontario under The Wine Shop, Wine Country Vintners, and Wine Country Merchants store names; and operates Andrew Peller Import Agency and The Small Winemaker's Collection Inc., which import and market premium wines. Andrew Peller Limited was founded in 1961 and is headquartered in Grimsby, Canada.", "currency": "CAD", "is_active": true }, "exchange_metadata": { "id": 42, "name": "Toronto Stock Exchange", "symbol": "TOR", "country_code": "CA", "currency": "CAD", "benchmark": "^GSPTSE", "data_symbol": "TOR", "ticker_suffix": ".TO", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "35b69f7e-4b6c-4b3a-be69-bed02b38a13b", "symbol": "ADW-A", "name": "Andrew Peller Limited", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Consumer Defensive", "industry": "Beverages - Wineries & Distilleries", "page_url": "https://sharemaestro.com/factors/ticker/35b69f7e-4b6c-4b3a-be69-bed02b38a13b/", "api_url": "https://sharemaestro.com/factors/api/tickers/35b69f7e-4b6c-4b3a-be69-bed02b38a13b/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.9, "value": 0.94, "quality": 0.73, "momentum": 0.33, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 5.6, "market_cap": 244521558.4, "pe_ratio": 21.9992, "earnings_yield": 0.092, "ebitda_to_ev": 0.1351, "shareholder_yield": 0.0453, "roe": 0.0428, "piotroski_f_score": 8, "momentum_12_1": 0.272, "volatility_252d": 0.163 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-03-31", "financials_age_days": 433, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:45.142578+00:00", "batch_id": "" }, "size": { "price_close": 5.6, "market_cap": 244521558.4, "market_cap_usd": 244521558.4, "enterprise_value": 426061558.4, "shares_outstanding": 43664564, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 21.9992, "pb_ratio": 0.9414, "ptbv_ratio": 0.9414, "ps_ratio": 0.6276, "pcf_ratio": 4.0629, "pfcf_ratio": 5.7456, "ev_ebitda": 7.4009, "ev_ebit": 10.8728, "ev_sales": 1.0936, "ev_fcf": 10.0113, "earnings_yield": 0.092, "fcf_yield": 0.0999, "price_to_sales": 0.6276, "price_to_book": 0.9414, "price_to_cashflow": 4.0629, "ebitda_to_ev": 0.1351, "sales_yield": 0.9144 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.0028, "shareholder_yield": 0.0453, "debt_paydown_yield": 0.1367, "total_yield": 0.1821 }, "quality": { "gross_margin": 0.3993, "operating_margin": 0.1006, "net_margin": 0.0285, "ebitda_margin": 0.1478, "fcf_margin": 0.1092, "roe": 0.0428, "roa": 0.0209, "roic": 0.0666, "roc_greenblatt": 0.1007, "asset_turnover": 0.731, "cash_conversion": 3.8289, "accruals_ratio": -0.0921, "sbc_to_revenue": null, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.7295, "revenue_stability_5y": 0.0175, "eps_surprise_avg": 55.7775, "sue_score": 0.5898, "gross_profit_to_assets": 0.2919, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 3.1534, "debt_to_assets": 0.362, "interest_coverage": 2.4165, "current_ratio": 4.4349, "quick_ratio": 4.4349, "net_debt": 181540000, "local_beta": 0.2222, "volatility_252d": 0.163, "volatility_60d": 0.3342, "max_drawdown_12m": -0.0751, "risk_adjusted_momentum": 1.6687 }, "growth": { "revenue_growth_1y": 0.0097, "revenue_growth_3y_cagr": 0.0138, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.0376, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.9048, "book_value_growth_1y": 0.0106, "revenue_growth": 0.0097, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0261, "price_return_3m": 0.0898, "price_return_6m": 0.1008, "price_return_9m": 0.0994, "price_return_12m": 0.2388, "price_return_12m_ex1m": 0.272, "momentum_6m": 0.1008, "momentum_12m": 0.2388, "momentum_12_1": 0.272, "distance_from_52w_high": -0.0311, "distance_from_52w_low": 0.1697, "relative_strength": -0.0633 }, "raw_ttm": { "revenue_ttm": 389607000, "gross_profit_ttm": 155571000, "ebit_ttm": 39186000, "ebitda_ttm": 57569000, "net_income_ttm": 11115000, "eps_diluted_ttm": 0.2546, "operating_cash_flow_ttm": 60184000, "capital_expenditure_ttm": -17626000, "fcf_ttm": 42558000, "dividends_paid_ttm": -10408000, "share_repurchases_ttm": -681000, "shares_issued_ttm": null, "interest_expense_ttm": 16216000, "cash_and_equivalents": 11418000, "total_current_assets": 216993000, "total_current_liabilities": 48928000, "net_ppe": 224576000, "total_assets": 532976000, "total_debt": 192958000, "total_equity": 259745000, "net_working_capital": 164414000, "book_value_per_share": 5.9486, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.9486 }, "ranks": { "universe_ticker_count": 524, "rank_pe": 57, "rank_pb": 19, "rank_ptbv": 19, "rank_ps": 13, "rank_pcf": 11, "rank_ev_ebitda": 26, "rank_ev_ebit": 21, "rank_earnings_yield": 21, "rank_fcf_yield": 12, "rank_dividend_yield": 13, "rank_shareholder_yield": 28, "rank_total_yield": 9, "rank_roe": 66, "rank_roc": 57, "rank_roic": 51, "rank_gross_margin": 56, "rank_fcf_margin": 45, "rank_piotroski": 4, "rank_accruals": 31, "rank_sue": 35, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 67, "rank_momentum_12m": 56, "rank_momentum_12m_ex1m": 54, "rank_relative_strength": 56 }, "composites": { "value_composite": 6, "quality_composite": 27, "momentum_composite": 67, "growth_composite": 71, "yield_composite": 5, "svqf_composite": 24, "vc1_composite": 9, "vc2_composite": 8, "vc3_composite": 7, "trending_value_composite": 51, "overall_composite": 10, "quality_value_composite": 0.8284, "os_score": 0.9, "value_percentile": 0.94, "quality_percentile": 0.73, "momentum_percentile": 0.33, "factor_coverage": 0.909, "signal_confidence": 0.813, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 51, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 11115, "ticker_id": 35011, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-03-31", "financials_age_days": 433, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:45.142578+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.6, "market_cap": 244521558.4, "market_cap_usd": 244521558.4, "enterprise_value": 426061558.4, "shares_outstanding": 43664564, "fx_rate_to_usd": null, "pe_ratio": 21.99924052, "pb_ratio": 0.94139082, "ptbv_ratio": 0.94139082, "ps_ratio": 0.62761079, "pcf_ratio": 4.06289975, "pfcf_ratio": 5.74560737, "ev_ebitda": 7.40088517, "ev_ebit": 10.87280045, "ev_sales": 1.09356751, "ev_fcf": 10.01131534, "earnings_yield": 0.09197263, "fcf_yield": 0.09988697, "dividend_yield": 0, "buyback_yield": 0.00278503, "shareholder_yield": 0.04534978, "debt_paydown_yield": 0.1367405, "total_yield": 0.18209028, "gross_margin": 0.39930237, "operating_margin": 0.10057828, "net_margin": 0.02852875, "ebitda_margin": 0.14776172, "fcf_margin": 0.10923315, "roe": 0.04279197, "roa": 0.0208546, "roic": 0.06659982, "roc_greenblatt": 0.10073781, "asset_turnover": 0.7310029, "cash_conversion": 3.82887989, "accruals_ratio": -0.09206606, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.15343327, "debt_to_assets": 0.36203882, "interest_coverage": 2.41650222, "current_ratio": 4.43494523, "quick_ratio": 4.43494523, "net_debt": 181540000, "revenue_growth_1y": 0.00972124, "revenue_growth_3y_cagr": 0.01377146, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.03756615, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.9048429, "book_value_growth_1y": 0.01064802, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.729475, "revenue_stability_5y": 0.017488, "eps_surprise_avg": 55.7775, "sue_score": 0.5898, "price_return_1m": -0.02608696, "price_return_3m": 0.0897683, "price_return_6m": 0.10080136, "price_return_9m": 0.09944349, "price_return_12m": 0.23884185, "price_return_12m_ex1m": 0.27202511, "distance_from_52w_high": -0.03114187, "distance_from_52w_low": 0.16974309, "relative_strength": -0.06326456, "local_beta": 0.2222, "volatility_252d": 0.163014, "volatility_60d": 0.334246, "max_drawdown_12m": -0.07510366, "revenue_ttm": 389607000, "gross_profit_ttm": 155571000, "ebit_ttm": 39186000, "ebitda_ttm": 57569000, "net_income_ttm": 11115000, "eps_diluted_ttm": 0.25455424, "operating_cash_flow_ttm": 60184000, "capital_expenditure_ttm": -17626000, "fcf_ttm": 42558000, "dividends_paid_ttm": -10408000, "share_repurchases_ttm": -681000, "shares_issued_ttm": null, "interest_expense_ttm": 16216000, "cash_and_equivalents": 11418000, "total_current_assets": 216993000, "total_current_liabilities": 48928000, "net_ppe": 224576000, "total_assets": 532976000, "total_debt": 192958000, "total_equity": 259745000, "net_working_capital": 164414000, "book_value_per_share": 5.94864522, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.94864522, "universe_ticker_count": 524, "sector": "Consumer Defensive", "rank_pe": 57, "rank_pb": 19, "rank_ptbv": 19, "rank_ps": 13, "rank_pcf": 11, "rank_ev_ebitda": 26, "rank_ev_ebit": 21, "rank_earnings_yield": 21, "rank_fcf_yield": 12, "rank_dividend_yield": 13, "rank_shareholder_yield": 28, "rank_total_yield": 9, "rank_roe": 66, "rank_roc": 57, "rank_roic": 51, "rank_gross_margin": 56, "rank_fcf_margin": 45, "rank_piotroski": 4, "rank_accruals": 31, "rank_sue": 35, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 67, "rank_momentum_12m": 56, "rank_momentum_12m_ex1m": 54, "rank_relative_strength": 56, "value_composite": 6, "quality_composite": 27, "momentum_composite": 67, "growth_composite": 71, "yield_composite": 5, "svqf_composite": 24, "vc1_composite": 9, "vc2_composite": 8, "vc3_composite": 7, "trending_value_composite": 51, "overall_composite": 10, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 5.6, "os": 0.9, "value": 0.94, "quality": 0.73, "momentum": 0.33, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 21.9992, "earnings_yield": 0.092, "shareholder_yield": 0.0453, "roe": 0.0428, "momentum_12_1": 0.272, "complete_fields": { "id": 11115, "ticker_id": 35011, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-03-31", "financials_age_days": 433, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:45.142578+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.6, "market_cap": 244521558.4, "market_cap_usd": 244521558.4, "enterprise_value": 426061558.4, "shares_outstanding": 43664564, "fx_rate_to_usd": null, "pe_ratio": 21.99924052, "pb_ratio": 0.94139082, "ptbv_ratio": 0.94139082, "ps_ratio": 0.62761079, "pcf_ratio": 4.06289975, "pfcf_ratio": 5.74560737, "ev_ebitda": 7.40088517, "ev_ebit": 10.87280045, "ev_sales": 1.09356751, "ev_fcf": 10.01131534, "earnings_yield": 0.09197263, "fcf_yield": 0.09988697, "dividend_yield": 0, "buyback_yield": 0.00278503, "shareholder_yield": 0.04534978, "debt_paydown_yield": 0.1367405, "total_yield": 0.18209028, "gross_margin": 0.39930237, "operating_margin": 0.10057828, "net_margin": 0.02852875, "ebitda_margin": 0.14776172, "fcf_margin": 0.10923315, "roe": 0.04279197, "roa": 0.0208546, "roic": 0.06659982, "roc_greenblatt": 0.10073781, "asset_turnover": 0.7310029, "cash_conversion": 3.82887989, "accruals_ratio": -0.09206606, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.15343327, "debt_to_assets": 0.36203882, "interest_coverage": 2.41650222, "current_ratio": 4.43494523, "quick_ratio": 4.43494523, "net_debt": 181540000, "revenue_growth_1y": 0.00972124, "revenue_growth_3y_cagr": 0.01377146, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.03756615, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.9048429, "book_value_growth_1y": 0.01064802, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.729475, "revenue_stability_5y": 0.017488, "eps_surprise_avg": 55.7775, "sue_score": 0.5898, "price_return_1m": -0.02608696, "price_return_3m": 0.0897683, "price_return_6m": 0.10080136, "price_return_9m": 0.09944349, "price_return_12m": 0.23884185, "price_return_12m_ex1m": 0.27202511, "distance_from_52w_high": -0.03114187, "distance_from_52w_low": 0.16974309, "relative_strength": -0.06326456, "local_beta": 0.2222, "volatility_252d": 0.163014, "volatility_60d": 0.334246, "max_drawdown_12m": -0.07510366, "revenue_ttm": 389607000, "gross_profit_ttm": 155571000, "ebit_ttm": 39186000, "ebitda_ttm": 57569000, "net_income_ttm": 11115000, "eps_diluted_ttm": 0.25455424, "operating_cash_flow_ttm": 60184000, "capital_expenditure_ttm": -17626000, "fcf_ttm": 42558000, "dividends_paid_ttm": -10408000, "share_repurchases_ttm": -681000, "shares_issued_ttm": null, "interest_expense_ttm": 16216000, "cash_and_equivalents": 11418000, "total_current_assets": 216993000, "total_current_liabilities": 48928000, "net_ppe": 224576000, "total_assets": 532976000, "total_debt": 192958000, "total_equity": 259745000, "net_working_capital": 164414000, "book_value_per_share": 5.94864522, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.94864522, "universe_ticker_count": 524, "sector": "Consumer Defensive", "rank_pe": 57, "rank_pb": 19, "rank_ptbv": 19, "rank_ps": 13, "rank_pcf": 11, "rank_ev_ebitda": 26, "rank_ev_ebit": 21, "rank_earnings_yield": 21, "rank_fcf_yield": 12, "rank_dividend_yield": 13, "rank_shareholder_yield": 28, "rank_total_yield": 9, "rank_roe": 66, "rank_roc": 57, "rank_roic": 51, "rank_gross_margin": 56, "rank_fcf_margin": 45, "rank_piotroski": 4, "rank_accruals": 31, "rank_sue": 35, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 67, "rank_momentum_12m": 56, "rank_momentum_12m_ex1m": 54, "rank_relative_strength": 56, "value_composite": 6, "quality_composite": 27, "momentum_composite": 67, "growth_composite": 71, "yield_composite": 5, "svqf_composite": 24, "vc1_composite": 9, "vc2_composite": 8, "vc3_composite": 7, "trending_value_composite": 51, "overall_composite": 10, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:24:55.745101+00:00", "is_restated": false, "income_statement": { "revenue": 389607000, "cost_of_revenue": 234036000, "gross_profit": 155571000, "ebit": 39186000, "ebitda": 57569000, "pretax_income": null, "tax_provision": null, "net_income": 11115000, "net_income_to_common": 11115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 223848000, "total_assets": 543440000, "short_term_debt": 2132000, "long_term_debt": 180294000, "total_debt": 203176000, "total_liabilities": null, "total_equity": 243782000, "shares_outstanding": 43347675, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 60184000, "capital_expenditure": -17626000, "free_cash_flow": 42558000, "dividends_paid": -10408000, "share_repurchases": -681000, "shares_issued": null, "net_debt_issued": -33436000 }, "complete_fields": { "id": 418273, "ticker_id": 35011, "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:24:55.745101+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "57569000", "netIncome": "11115000", "grossProfit": "155571000", "totalRevenue": "389607000", "costOfRevenue": "234036000", "interestExpense": "16216000", "operatingIncome": "39186000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "23726000" }, "balance": { "totalDebt": "203176000", "totalAssets": "543440000", "longTermDebt": "180294000", "shortTermDebt": "2132000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "43347675", "totalCurrentAssets": "223848000", "totalShareholderEquity": "243782000", "totalCurrentLiabilities": "65794000", "propertyPlantEquipmentNet": "226956000", "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": "42558000", "dividendsPaid": "-10408000", "issuanceOfDebt": "38000000", "issuanceOfStock": "-681000", "repaymentOfDebt": "-71436000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "60184000", "repurchaseOfStock": "-681000", "capitalExpenditures": "-17626000" } }, "revenue": 389607000, "cost_of_revenue": 234036000, "gross_profit": 155571000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39186000, "depreciation_amortisation": 23726000, "ebitda": 57569000, "interest_expense": 16216000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 11115000, "net_income_continuing_ops": null, "net_income_to_common": 11115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 223848000, "net_ppe": 226956000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 543440000, "short_term_debt": 2132000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65794000, "long_term_debt": 180294000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 203176000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 243782000, "shares_outstanding": 43347675, "operating_cash_flow": 60184000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -17626000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -10408000, "share_repurchases": -681000, "shares_issued": null, "net_debt_issued": -33436000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 42558000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "57569000", "netIncome": "11115000", "grossProfit": "155571000", "totalRevenue": "389607000", "costOfRevenue": "234036000", "interestExpense": "16216000", "operatingIncome": "39186000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "23726000" }, "balance": { "totalDebt": "203176000", "totalAssets": "543440000", "longTermDebt": "180294000", "shortTermDebt": "2132000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "43347675", "totalCurrentAssets": "223848000", "totalShareholderEquity": "243782000", "totalCurrentLiabilities": "65794000", "propertyPlantEquipmentNet": "226956000", "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": "42558000", "dividendsPaid": "-10408000", "issuanceOfDebt": "38000000", "issuanceOfStock": "-681000", "repaymentOfDebt": "-71436000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "60184000", "repurchaseOfStock": "-681000", "capitalExpenditures": "-17626000" } } }, { "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:24:55.745101+00:00", "is_restated": false, "income_statement": { "revenue": 385856000, "cost_of_revenue": 245586000, "gross_profit": 140270000, "ebit": 18421000, "ebitda": 36886000, "pretax_income": null, "tax_provision": null, "net_income": -2852000, "net_income_to_common": -2852000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 230380000, "total_assets": 553199000, "short_term_debt": 199000, "long_term_debt": 208294000, "total_debt": 226512000, "total_liabilities": null, "total_equity": 241437000, "shares_outstanding": 43387830, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 38115000, "capital_expenditure": -15773000, "free_cash_flow": 22342000, "dividends_paid": -10382000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -6978000 }, "complete_fields": { "id": 418276, "ticker_id": 35011, "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:24:55.745101+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "36886000", "netIncome": "-2852000", "grossProfit": "140270000", "totalRevenue": "385856000", "costOfRevenue": "245586000", "interestExpense": "16964000", "operatingIncome": "18421000", "fiscalDateEnding": "2024-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "22808000" }, "balance": { "totalDebt": "226512000", "totalAssets": "553199000", "longTermDebt": "208294000", "shortTermDebt": "199000", "preferredStock": null, "fiscalDateEnding": "2024-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "43387830", "totalCurrentAssets": "230380000", "totalShareholderEquity": "241437000", "totalCurrentLiabilities": "58714000", "propertyPlantEquipmentNet": "227125000", "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": "22342000", "dividendsPaid": "-10382000", "issuanceOfDebt": "21000000", "issuanceOfStock": "0", "repaymentOfDebt": "-27978000", "fiscalDateEnding": "2024-03-31", "operatingCashflow": "38115000", "repurchaseOfStock": "0", "capitalExpenditures": "-15773000" } }, "revenue": 385856000, "cost_of_revenue": 245586000, "gross_profit": 140270000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18421000, "depreciation_amortisation": 22808000, "ebitda": 36886000, "interest_expense": 16964000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2852000, "net_income_continuing_ops": null, "net_income_to_common": -2852000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 230380000, "net_ppe": 227125000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 553199000, "short_term_debt": 199000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58714000, "long_term_debt": 208294000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 226512000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 241437000, "shares_outstanding": 43387830, "operating_cash_flow": 38115000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -15773000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -10382000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -6978000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 22342000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "36886000", "netIncome": "-2852000", "grossProfit": "140270000", "totalRevenue": "385856000", "costOfRevenue": "245586000", "interestExpense": "16964000", "operatingIncome": "18421000", "fiscalDateEnding": "2024-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "22808000" }, "balance": { "totalDebt": "226512000", "totalAssets": "553199000", "longTermDebt": "208294000", "shortTermDebt": "199000", "preferredStock": null, "fiscalDateEnding": "2024-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "43387830", "totalCurrentAssets": "230380000", "totalShareholderEquity": "241437000", "totalCurrentLiabilities": "58714000", "propertyPlantEquipmentNet": "227125000", "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": "22342000", "dividendsPaid": "-10382000", "issuanceOfDebt": "21000000", "issuanceOfStock": "0", "repaymentOfDebt": "-27978000", "fiscalDateEnding": "2024-03-31", "operatingCashflow": "38115000", "repurchaseOfStock": "0", "capitalExpenditures": "-15773000" } } }, { "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:24:55.745101+00:00", "is_restated": false, "income_statement": { "revenue": 382140000, "cost_of_revenue": 250038000, "gross_profit": 132102000, "ebit": 14814000, "ebitda": 34845000, "pretax_income": null, "tax_provision": null, "net_income": -3352000, "net_income_to_common": -3352000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 246168000, "total_assets": 567867000, "short_term_debt": 4942000, "long_term_debt": 208089000, "total_debt": 227759000, "total_liabilities": null, "total_equity": 253638000, "shares_outstanding": 43184839, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13754000, "capital_expenditure": -20334000, "free_cash_flow": -6580000, "dividends_paid": -10355000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 10696000 }, "complete_fields": { "id": 418277, "ticker_id": 35011, "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:24:55.745101+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "34845000", "netIncome": "-3352000", "grossProfit": "132102000", "totalRevenue": "382140000", "costOfRevenue": "250038000", "interestExpense": "16565000", "operatingIncome": "14814000", "fiscalDateEnding": "2023-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "22520000" }, "balance": { "totalDebt": "227759000", "totalAssets": "567867000", "longTermDebt": "208089000", "shortTermDebt": "4942000", "preferredStock": null, "fiscalDateEnding": "2023-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "43184839", "totalCurrentAssets": "246168000", "totalShareholderEquity": "253638000", "totalCurrentLiabilities": "59850000", "propertyPlantEquipmentNet": "223877000", "cashAndShortTermInvestments": "0" }, "cashflow": { "freeCashFlow": "-6580000", "dividendsPaid": "-10355000", "issuanceOfDebt": "54000000", "issuanceOfStock": "0", "repaymentOfDebt": "-43304000", "fiscalDateEnding": "2023-03-31", "operatingCashflow": "13754000", "repurchaseOfStock": "0", "capitalExpenditures": "-20334000" } }, "revenue": 382140000, "cost_of_revenue": 250038000, "gross_profit": 132102000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14814000, "depreciation_amortisation": 22520000, "ebitda": 34845000, "interest_expense": 16565000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3352000, "net_income_continuing_ops": null, "net_income_to_common": -3352000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 0, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 246168000, "net_ppe": 223877000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 567867000, "short_term_debt": 4942000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 59850000, "long_term_debt": 208089000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 227759000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 253638000, "shares_outstanding": 43184839, "operating_cash_flow": 13754000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -20334000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -10355000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 10696000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -6580000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "34845000", "netIncome": "-3352000", "grossProfit": "132102000", "totalRevenue": "382140000", "costOfRevenue": "250038000", "interestExpense": "16565000", "operatingIncome": "14814000", "fiscalDateEnding": "2023-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "22520000" }, "balance": { "totalDebt": "227759000", "totalAssets": "567867000", "longTermDebt": "208089000", "shortTermDebt": "4942000", "preferredStock": null, "fiscalDateEnding": "2023-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "43184839", "totalCurrentAssets": "246168000", "totalShareholderEquity": "253638000", "totalCurrentLiabilities": "59850000", "propertyPlantEquipmentNet": "223877000", "cashAndShortTermInvestments": "0" }, "cashflow": { "freeCashFlow": "-6580000", "dividendsPaid": "-10355000", "issuanceOfDebt": "54000000", "issuanceOfStock": "0", "repaymentOfDebt": "-43304000", "fiscalDateEnding": "2023-03-31", "operatingCashflow": "13754000", "repurchaseOfStock": "0", "capitalExpenditures": "-20334000" } } }, { "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:24:55.745101+00:00", "is_restated": false, "income_statement": { "revenue": 373944000, "cost_of_revenue": 244068000, "gross_profit": 129876000, "ebit": 17229000, "ebitda": 47765000, "pretax_income": null, "tax_provision": null, "net_income": 12468000, "net_income_to_common": 12468000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1297000, "total_current_assets": 236213000, "total_assets": 558071000, "short_term_debt": null, "long_term_debt": 192065000, "total_debt": 208328000, "total_liabilities": null, "total_equity": 265401000, "shares_outstanding": 43122194, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15592000, "capital_expenditure": -22901000, "free_cash_flow": -7309000, "dividends_paid": -10199000, "share_repurchases": -5210000, "shares_issued": null, "net_debt_issued": 12885000 }, "complete_fields": { "id": 418278, "ticker_id": 35011, "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:24:55.745101+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "47765000", "netIncome": "12468000", "grossProfit": "129876000", "totalRevenue": "373944000", "costOfRevenue": "244068000", "interestExpense": "9337000", "operatingIncome": "17229000", "fiscalDateEnding": "2022-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "21353000" }, "balance": { "totalDebt": "208328000", "totalAssets": "558071000", "longTermDebt": "192065000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "43122194", "totalCurrentAssets": "236213000", "totalShareholderEquity": "265401000", "totalCurrentLiabilities": "54381000", "propertyPlantEquipmentNet": "224230000", "cashAndShortTermInvestments": "1297000" }, "cashflow": { "freeCashFlow": "-7309000", "dividendsPaid": "-10199000", "issuanceOfDebt": "56000000", "issuanceOfStock": "-5210000", "repaymentOfDebt": "-43115000", "fiscalDateEnding": "2022-03-31", "operatingCashflow": "15592000", "repurchaseOfStock": "-5210000", "capitalExpenditures": "-22901000" } }, "revenue": 373944000, "cost_of_revenue": 244068000, "gross_profit": 129876000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17229000, "depreciation_amortisation": 21353000, "ebitda": 47765000, "interest_expense": 9337000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 12468000, "net_income_continuing_ops": null, "net_income_to_common": 12468000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1297000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 236213000, "net_ppe": 224230000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 558071000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 54381000, "long_term_debt": 192065000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 208328000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 265401000, "shares_outstanding": 43122194, "operating_cash_flow": 15592000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -22901000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -10199000, "share_repurchases": -5210000, "shares_issued": null, "net_debt_issued": 12885000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -7309000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "47765000", "netIncome": "12468000", "grossProfit": "129876000", "totalRevenue": "373944000", "costOfRevenue": "244068000", "interestExpense": "9337000", "operatingIncome": "17229000", "fiscalDateEnding": "2022-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "21353000" }, "balance": { "totalDebt": "208328000", "totalAssets": "558071000", "longTermDebt": "192065000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "43122194", "totalCurrentAssets": "236213000", "totalShareholderEquity": "265401000", "totalCurrentLiabilities": "54381000", "propertyPlantEquipmentNet": "224230000", "cashAndShortTermInvestments": "1297000" }, "cashflow": { "freeCashFlow": "-7309000", "dividendsPaid": "-10199000", "issuanceOfDebt": "56000000", "issuanceOfStock": "-5210000", "repaymentOfDebt": "-43115000", "fiscalDateEnding": "2022-03-31", "operatingCashflow": "15592000", "repurchaseOfStock": "-5210000", "capitalExpenditures": "-22901000" } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:24:55.745101+00:00", "is_restated": false, "income_statement": { "revenue": 108835000, "cost_of_revenue": 66211000, "gross_profit": 42624000, "ebit": 13566000, "ebitda": 20189000, "pretax_income": null, "tax_provision": null, "net_income": 7916000, "net_income_to_common": 7916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11418000, "total_current_assets": 216993000, "total_assets": 532976000, "short_term_debt": null, "long_term_debt": 175294000, "total_debt": 192958000, "total_liabilities": null, "total_equity": 259745000, "shares_outstanding": 43664564, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3473000, "capital_expenditure": -4651000, "free_cash_flow": -1178000, "dividends_paid": -2621000, "share_repurchases": 0, "shares_issued": 28000, "net_debt_issued": 10253000 }, "complete_fields": { "id": 418269, "ticker_id": 35011, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:24:55.745101+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "20189000", "netIncome": "7916000", "grossProfit": "42624000", "totalRevenue": "108835000", "costOfRevenue": "66211000", "interestExpense": "3130000", "operatingIncome": "13566000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6120000" }, "balance": { "totalDebt": "192958000", "totalAssets": "532976000", "longTermDebt": "175294000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "43664564", "totalCurrentAssets": "216993000", "totalShareholderEquity": "259745000", "totalCurrentLiabilities": "48928000", "propertyPlantEquipmentNet": "224576000", "cashAndShortTermInvestments": "11418000" }, "cashflow": { "freeCashFlow": "-1178000", "dividendsPaid": "-2621000", "issuanceOfDebt": "22000000", "issuanceOfStock": "28000", "repaymentOfDebt": "-11747000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "3473000", "repurchaseOfStock": "0", "capitalExpenditures": "-4651000" } }, "revenue": 108835000, "cost_of_revenue": 66211000, "gross_profit": 42624000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13566000, "depreciation_amortisation": 6120000, "ebitda": 20189000, "interest_expense": 3130000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 7916000, "net_income_continuing_ops": null, "net_income_to_common": 7916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11418000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 216993000, "net_ppe": 224576000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 532976000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48928000, "long_term_debt": 175294000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 192958000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 259745000, "shares_outstanding": 43664564, "operating_cash_flow": 3473000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4651000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2621000, "share_repurchases": 0, "shares_issued": 28000, "net_debt_issued": 10253000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1178000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "20189000", "netIncome": "7916000", "grossProfit": "42624000", "totalRevenue": "108835000", "costOfRevenue": "66211000", "interestExpense": "3130000", "operatingIncome": "13566000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6120000" }, "balance": { "totalDebt": "192958000", "totalAssets": "532976000", "longTermDebt": "175294000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "43664564", "totalCurrentAssets": "216993000", "totalShareholderEquity": "259745000", "totalCurrentLiabilities": "48928000", "propertyPlantEquipmentNet": "224576000", "cashAndShortTermInvestments": "11418000" }, "cashflow": { "freeCashFlow": "-1178000", "dividendsPaid": "-2621000", "issuanceOfDebt": "22000000", "issuanceOfStock": "28000", "repaymentOfDebt": "-11747000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "3473000", "repurchaseOfStock": "0", "capitalExpenditures": "-4651000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:24:55.745101+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 418270, "ticker_id": 35011, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:24:55.745101+00:00", "is_restated": false, "raw_data": { "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:24:55.745101+00:00", "is_restated": false, "income_statement": { "revenue": 99184000, "cost_of_revenue": 59979000, "gross_profit": 39205000, "ebit": 9985000, "ebitda": 15665000, "pretax_income": null, "tax_provision": null, "net_income": 4553000, "net_income_to_common": 4553000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 204853000, "total_assets": 521276000, "short_term_debt": 7767000, "long_term_debt": 161294000, "total_debt": 188515000, "total_liabilities": null, "total_equity": 246319000, "shares_outstanding": 43320975, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19243000, "capital_expenditure": -3630000, "free_cash_flow": 15613000, "dividends_paid": -2602000, "share_repurchases": -118000, "shares_issued": null, "net_debt_issued": -20464000 }, "complete_fields": { "id": 418271, "ticker_id": 35011, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:24:55.745101+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "15665000", "netIncome": "4553000", "grossProfit": "39205000", "totalRevenue": "99184000", "costOfRevenue": "59979000", "interestExpense": "3902000", "operatingIncome": "9985000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "6136000" }, "balance": { "totalDebt": "188515000", "totalAssets": "521276000", "longTermDebt": "161294000", "shortTermDebt": "7767000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "43320975", "totalCurrentAssets": "204853000", "totalShareholderEquity": "246319000", "totalCurrentLiabilities": "63991000", "propertyPlantEquipmentNet": "224347000", "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": "15613000", "dividendsPaid": "-2602000", "issuanceOfDebt": "9000000", "issuanceOfStock": "-118000", "repaymentOfDebt": "-29464000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "19243000", "repurchaseOfStock": "-118000", "capitalExpenditures": "-3630000" } }, "revenue": 99184000, "cost_of_revenue": 59979000, "gross_profit": 39205000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9985000, "depreciation_amortisation": 6136000, "ebitda": 15665000, "interest_expense": 3902000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4553000, "net_income_continuing_ops": null, "net_income_to_common": 4553000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 204853000, "net_ppe": 224347000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 521276000, "short_term_debt": 7767000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 63991000, "long_term_debt": 161294000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 188515000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 246319000, "shares_outstanding": 43320975, "operating_cash_flow": 19243000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3630000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2602000, "share_repurchases": -118000, "shares_issued": null, "net_debt_issued": -20464000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 15613000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "15665000", "netIncome": "4553000", "grossProfit": "39205000", "totalRevenue": "99184000", "costOfRevenue": "59979000", "interestExpense": "3902000", "operatingIncome": "9985000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "6136000" }, "balance": { "totalDebt": "188515000", "totalAssets": "521276000", "longTermDebt": "161294000", "shortTermDebt": "7767000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "43320975", "totalCurrentAssets": "204853000", "totalShareholderEquity": "246319000", "totalCurrentLiabilities": "63991000", "propertyPlantEquipmentNet": "224347000", "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": "15613000", "dividendsPaid": "-2602000", "issuanceOfDebt": "9000000", "issuanceOfStock": "-118000", "repaymentOfDebt": "-29464000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "19243000", "repurchaseOfStock": "-118000", "capitalExpenditures": "-3630000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:24:55.745101+00:00", "is_restated": false, "income_statement": { "revenue": 75519000, "cost_of_revenue": 38543000, "gross_profit": 36976000, "ebit": 7474000, "ebitda": 12204000, "pretax_income": null, "tax_provision": null, "net_income": -747000, "net_income_to_common": -747000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 223848000, "total_assets": 543440000, "short_term_debt": 2132000, "long_term_debt": 180294000, "total_debt": 203176000, "total_liabilities": null, "total_equity": 243782000, "shares_outstanding": 43347675, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 589000, "capital_expenditure": -3363000, "free_cash_flow": -2774000, "dividends_paid": -2602000, "share_repurchases": -167000, "shares_issued": null, "net_debt_issued": -4298000 }, "complete_fields": { "id": 418272, "ticker_id": 35011, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:24:55.745101+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "12204000", "netIncome": "-747000", "grossProfit": "36976000", "totalRevenue": "75519000", "costOfRevenue": "38543000", "interestExpense": "3098000", "operatingIncome": "7474000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6053000" }, "balance": { "totalDebt": "203176000", "totalAssets": "543440000", "longTermDebt": "180294000", "shortTermDebt": "2132000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "43347675", "totalCurrentAssets": "223848000", "totalShareholderEquity": "243782000", "totalCurrentLiabilities": "65794000", "propertyPlantEquipmentNet": "226956000", "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": "-2774000", "dividendsPaid": "-2602000", "issuanceOfDebt": "0", "issuanceOfStock": "-167000", "repaymentOfDebt": "-4298000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "589000", "repurchaseOfStock": "-167000", "capitalExpenditures": "-3363000" } }, "revenue": 75519000, "cost_of_revenue": 38543000, "gross_profit": 36976000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7474000, "depreciation_amortisation": 6053000, "ebitda": 12204000, "interest_expense": 3098000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -747000, "net_income_continuing_ops": null, "net_income_to_common": -747000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 223848000, "net_ppe": 226956000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 543440000, "short_term_debt": 2132000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65794000, "long_term_debt": 180294000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 203176000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 243782000, "shares_outstanding": 43347675, "operating_cash_flow": 589000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3363000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2602000, "share_repurchases": -167000, "shares_issued": null, "net_debt_issued": -4298000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2774000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "12204000", "netIncome": "-747000", "grossProfit": "36976000", "totalRevenue": "75519000", "costOfRevenue": "38543000", "interestExpense": "3098000", "operatingIncome": "7474000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6053000" }, "balance": { "totalDebt": "203176000", "totalAssets": "543440000", "longTermDebt": "180294000", "shortTermDebt": "2132000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "43347675", "totalCurrentAssets": "223848000", "totalShareholderEquity": "243782000", "totalCurrentLiabilities": "65794000", "propertyPlantEquipmentNet": "226956000", "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": "-2774000", "dividendsPaid": "-2602000", "issuanceOfDebt": "0", "issuanceOfStock": "-167000", "repaymentOfDebt": "-4298000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "589000", "repurchaseOfStock": "-167000", "capitalExpenditures": "-3363000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:24:55.745101+00:00", "is_restated": false, "income_statement": { "revenue": 105385000, "cost_of_revenue": 65784000, "gross_profit": 39601000, "ebit": 12647000, "ebitda": 17466000, "pretax_income": null, "tax_provision": null, "net_income": 7677000, "net_income_to_common": 7677000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7874000, "total_current_assets": 215905000, "total_assets": 540582000, "short_term_debt": null, "long_term_debt": 183294000, "total_debt": 202453000, "total_liabilities": null, "total_equity": 246841000, "shares_outstanding": 43370328, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18806000, "capital_expenditure": -3217000, "free_cash_flow": 15589000, "dividends_paid": -2600000, "share_repurchases": -288000, "shares_issued": null, "net_debt_issued": 1482000 }, "complete_fields": { "id": 418274, "ticker_id": 35011, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:24:55.745101+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "17466000", "netIncome": "7677000", "grossProfit": "39601000", "totalRevenue": "105385000", "costOfRevenue": "65784000", "interestExpense": "4219000", "operatingIncome": "12647000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5900000" }, "balance": { "totalDebt": "202453000", "totalAssets": "540582000", "longTermDebt": "183294000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "43370328", "totalCurrentAssets": "215905000", "totalShareholderEquity": "246841000", "totalCurrentLiabilities": "68139000", "propertyPlantEquipmentNet": "230469000", "cashAndShortTermInvestments": "7874000" }, "cashflow": { "freeCashFlow": "15589000", "dividendsPaid": "-2600000", "issuanceOfDebt": "38000000", "issuanceOfStock": "-288000", "repaymentOfDebt": "-36518000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "18806000", "repurchaseOfStock": "-288000", "capitalExpenditures": "-3217000" } }, "revenue": 105385000, "cost_of_revenue": 65784000, "gross_profit": 39601000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12647000, "depreciation_amortisation": 5900000, "ebitda": 17466000, "interest_expense": 4219000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 7677000, "net_income_continuing_ops": null, "net_income_to_common": 7677000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7874000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 215905000, "net_ppe": 230469000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 540582000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 68139000, "long_term_debt": 183294000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 202453000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 246841000, "shares_outstanding": 43370328, "operating_cash_flow": 18806000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3217000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2600000, "share_repurchases": -288000, "shares_issued": null, "net_debt_issued": 1482000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 15589000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "17466000", "netIncome": "7677000", "grossProfit": "39601000", "totalRevenue": "105385000", "costOfRevenue": "65784000", "interestExpense": "4219000", "operatingIncome": "12647000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5900000" }, "balance": { "totalDebt": "202453000", "totalAssets": "540582000", "longTermDebt": "183294000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "43370328", "totalCurrentAssets": "215905000", "totalShareholderEquity": "246841000", "totalCurrentLiabilities": "68139000", "propertyPlantEquipmentNet": "230469000", "cashAndShortTermInvestments": "7874000" }, "cashflow": { "freeCashFlow": "15589000", "dividendsPaid": "-2600000", "issuanceOfDebt": "38000000", "issuanceOfStock": "-288000", "repaymentOfDebt": "-36518000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "18806000", "repurchaseOfStock": "-288000", "capitalExpenditures": "-3217000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:24:55.745101+00:00", "is_restated": false, "income_statement": { "revenue": 109238000, "cost_of_revenue": 65749000, "gross_profit": 43489000, "ebit": 12082000, "ebitda": 15554000, "pretax_income": null, "tax_provision": null, "net_income": 4560000, "net_income_to_common": 4560000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 216655000, "total_assets": 543900000, "short_term_debt": 6508000, "long_term_debt": 180294000, "total_debt": 207123000, "total_liabilities": null, "total_equity": 241241000, "shares_outstanding": 43316830, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25500000, "capital_expenditure": -5735000, "free_cash_flow": 19765000, "dividends_paid": -2603000, "share_repurchases": -226000, "shares_issued": null, "net_debt_issued": -28363000 }, "complete_fields": { "id": 418275, "ticker_id": 35011, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:24:55.745101+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "15554000", "netIncome": "4560000", "grossProfit": "43489000", "totalRevenue": "109238000", "costOfRevenue": "65749000", "interestExpense": "4319000", "operatingIncome": "12082000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "5897000" }, "balance": { "totalDebt": "207123000", "totalAssets": "543900000", "longTermDebt": "180294000", "shortTermDebt": "6508000", "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "43316830", "totalCurrentAssets": "216655000", "totalShareholderEquity": "241241000", "totalCurrentLiabilities": "78876000", "propertyPlantEquipmentNet": "232467000", "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": "19765000", "dividendsPaid": "-2603000", "issuanceOfDebt": "0", "issuanceOfStock": "-226000", "repaymentOfDebt": "-28363000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "25500000", "repurchaseOfStock": "-226000", "capitalExpenditures": "-5735000" } }, "revenue": 109238000, "cost_of_revenue": 65749000, "gross_profit": 43489000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12082000, "depreciation_amortisation": 5897000, "ebitda": 15554000, "interest_expense": 4319000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4560000, "net_income_continuing_ops": null, "net_income_to_common": 4560000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 216655000, "net_ppe": 232467000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 543900000, "short_term_debt": 6508000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78876000, "long_term_debt": 180294000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 207123000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 241241000, "shares_outstanding": 43316830, "operating_cash_flow": 25500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5735000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2603000, "share_repurchases": -226000, "shares_issued": null, "net_debt_issued": -28363000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 19765000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "15554000", "netIncome": "4560000", "grossProfit": "43489000", "totalRevenue": "109238000", "costOfRevenue": "65749000", "interestExpense": "4319000", "operatingIncome": "12082000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "5897000" }, "balance": { "totalDebt": "207123000", "totalAssets": "543900000", "longTermDebt": "180294000", "shortTermDebt": "6508000", "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "43316830", "totalCurrentAssets": "216655000", "totalShareholderEquity": "241241000", "totalCurrentLiabilities": "78876000", "propertyPlantEquipmentNet": "232467000", "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": "19765000", "dividendsPaid": "-2603000", "issuanceOfDebt": "0", "issuanceOfStock": "-226000", "repaymentOfDebt": "-28363000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "25500000", "repurchaseOfStock": "-226000", "capitalExpenditures": "-5735000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 6, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-03-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }